For saleSingle family
$549,000
783 Berwood Ave
Vadnais Heights MN 55127
4 beds, 2 baths, 3,121 sqft
783 Berwood Ave is a 4 beds, 2 baths, 3,121 sqft single family home for sale at $549,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $3,075/mo and returns -$844/mo a month at a 4.8% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $3,075/mo
- Monthly cash flow
- -$844/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.2%
- Max offer
- $364,000
Offer ≤ $364,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading